14.39
Revenuekr M
158.7
171.6
186.0
199.4
215.8
233.3
249.9
265.4
290.0
316.9
15.76
7.99%
8.11%
16
27.37
Revenue growth%
25.75
28.45
28.99
26.81
26.69
28.25
28.71
26.90
25.33
27.40
6.80
27.40
27.15
79
10.22
Gross margin%
14.73
17.41
17.96
17.41
14.58
16.85
17.70
17.80
20.66
21.55
8.17
17.80
17.56
80
19.47
Operating margin%
14.73
16.42
17.69
15.26
16.92
14.21
15.40
12.42
11.47
13.22
26.28
13.22
15.00
5
16.16
Net margin%
7.19
7.34
4.99
2.42
1.93
0.40
1.84
3.07
0.40
0.74
27.79
0.74
2.17
18
26.91
P/E ratio (avg)x
54.10
57.57
66.03
77.76
79.70
89.68
101.0
118.8
134.6
155.2
36.10
118.8
84.69
61
8.670
EV/EBITx
16.45
17.94
16.27
14.68
13.89
14.40
12.33
12.00
10.76
10.71
15.13
12.00
14.14
77
6.52
FCF yield (avg)%
9.42
6.47
6.70
7.26
6.64
6.58
7.07
9.47
10.30
10.48
15.29
9.47
7.17
61
23.32
FCF margin%
24.55
26.69
26.56
27.86
26.44
24.97
23.85
21.41
19.56
19.89
3.18
21.41
24.76
57
0.162
FCF / Net incomex
1.708
1.821
1.910
1.880
1.895
1.856
1.951
1.871
1.771
1.892
0.531
1.871
1.876
70
25.90
ROIC%
20.04
19.51
20.10
22.16
23.66
26.19
25.60
26.14
26.77
25.99
8.95
26.14
24.63
24
25.49
Return on equity%
10.31
10.00
9.27
11.91
9.18
6.49
9.20
9.51
10.42
7.50
14.40
9.20
9.39
34
14.53
Return on assets%
18.24
20.40
18.12
15.36
13.95
11.24
8.44
9.19
12.11
14.12
15.05
11.24
14.04
90
4.28
EPSkr
6.43
6.61
7.63
7.52
6.94
7.08
7.59
8.63
9.91
10.25
4.57
8.11%
4.81%
—
28.98
EPS growth%
10.59
12.64
13.54
15.22
18.15
17.26
18.72
20.15
21.30
21.48
16.47
20.15
17.70
32
6.69
Bookvalue per shkr
4.84
5.23
4.93
4.63
4.96
5.29
4.92
5.53
5.34
5.48
2.53
1.99%
1.29%
—
3.89
FCF per sharekr
11.31
12.96
14.32
14.17
15.09
16.20
15.73
16.84
17.88
18.39
4.63
4.03%
6.10%
—
3.64
Dividend per shkr
2.14
2.35
2.62
2.86
2.90
3.26
3.56
3.37
3.65
3.58
4.62
4.32%
4.45%
—
19.36
Div yield (avg)%
14.79
14.56
16.64
19.53
19.22
19.50
19.64
20.16
17.89
18.01
14.62
19.50
18.62
53
23.57
Payout ratio%
27.28
28.30
30.59
28.16
27.78
29.58
29.03
27.68
29.06
30.00
27.35
29.06
28.66
81
5.564
Shares (diluted)M
7.972
8.246
9.243
9.084
10.33
11.45
11.78
11.67
13.34
14.84
5.451
7.52%
7.32%
62
22.12
Buyback yield%
24.98
25.57
24.17
21.46
22.69
21.62
20.72
19.43
18.87
17.19
14.83
19.43
21.54
46
1.698
D/E ratiox
1.012
0.941
1.051
1.169
1.084
1.076
1.010
0.925
0.943
0.846
1.218
0.943
1.011
39
83.65
Enterprise valuekr M
227.0
236.1
224.9
206.0
190.6
172.3
152.3
133.8
133.0
139.1
16.39
(6.11%)
(4.90%)
60
253.6
LT debtkr M
179.3
174.8
155.6
147.0
133.0
120.6
131.6
142.7
158.7
175.3
45.64
5.68%
0.15%
33
Cost of revenue
8.42%
1.03×
Operating expenses
7.54%
0.95×
Property and equipment
19.40%
Spread over hurdle
66.01%